Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $194k initial cash invested.
-14.46%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$4,613
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,613 income − $6,949 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,613
Total Expenses
$6,949
Mortgage P&I
102%
$4,698
Property Taxes
16%
$719
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0